12 Hillside St, Worcester, MA, 01610 | 3.72% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

12 Hillside St, Worcester, MA, 01610 | 3.72% Rental Yield | Ziffy

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
990 sft

20 Alpine Trl, Auburn, MA, 01501

4 Bed
3 Bath
1786 sft

11 Sutton Ave, Oxford, MA, 01540

3 Bed
1 Bath
928 sft

35 Island Rd, Holland, MA, 01521

2 Bed
2 Bath
1576 sft

2 Darcy St, Holland, MA, 01521

Nearby investment properties with comparable prices

4 Bed
4 Bath
2438 sft

9 Knollwood Dr, Charlton, MA, 01507

3 Bed
3 Bath
2670 sft

9 Santom St, Auburn, MA, 01501

4 Bed
3 Bath
3350 sft

105 Blood Rd, Charlton, MA, 01507

4 Bed
5 Bath
4812 sft

61 Hollywood Dr, Charlton, MA, 01507

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Worcester at 12 Hillside St, Worcester, MA, 01610 priced at $829,000 converts $2,573/mo rent into after a $4,058/mo obligation. Total monthly income equals $2,573/mo. Return on cash invested prints 8.39% in year one, and rental yield reads 3.72% against a $829,000 entry. Equity gained on principal adds $5,349/yr, while 5% annual appreciation compiles into $229,037 by year five. Five-year ROI reaches 41.19% and total cumulative return in cash sums $112,348. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,573/mo property income covering a $4,058/mo payment, not borrower’s personal income.

Multi Family

Built in 1910

5,709 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 12 Hillside St! This recently renovated multi-family property offers a rare combination of modern upgrades and significant value add opportunity. Each spacious unit features a generous 4 bedroom layout, perfect for maximizing rental income. The apartments have been updated with brand-new appliances, in-unit washer/dryers, and completely new furnaces and ductwork for efficient heating.This property offers incredible upside: the unfinished roof/attic space and basement provide a blank canvas to increase the total square footage and equity significantly. Located in the desirable Vernon Hill neighbourhood, just minutes from I-290, Route 146, and Union Station.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01610, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,833 (100%)
Owner Occupied HU	1,585 (16.1%)
Renter Occupied HU	7,316 (74.4%)
Vacant Housing Units	932 ( 9.5%)
Median Home Value	$285,833
Average Home Value	$335,960